XML 37 R25.htm IDEA: XBRL DOCUMENT v3.22.2
Fair Value of Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2022
Fair Value Disclosures [Abstract]  
Schedule of fair value of financial instruments measured on a recurring basis

The fair value of financial instruments measured on a recurring basis is as follows:

 

May 9, 2022

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

 

$

 

 

 

$

 

36,140,407

 

 

$

 

36,140,407

 

 

June 30, 2022

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

 

$

 

 

 

$

 

35,280,407

 

 

$

 

35,280,407

 

Total

 

$

 

 

 

$

 

 

 

$

 

35,280,407

 

 

$

 

35,280,407

 

Schedule of fair value of the contingent consideration remeasured

The fair value of the contingent consideration was remeasured at June 30, 2022. The fair value of the financial instruments as of June 30, 2022 is as follows:

 

 

 

 

 

 

 

 

 

 

 

Contingent Consideration

 

Balance at December 31, 2021

 

$

 

Initial estimate

 

 

36,140,407

 

Gain in fair value of contingent consideration

 

 

(860,000

)

Balance at June 30, 2022

 

$

35,280,407

 

Schedule of fair value measurements of contingent consideration recurring include significant unobservable inputs

The recurring Level 3 fair value measurements of contingent consideration for which a liability is recorded include the following significant unobservable inputs:

 

 

 

 

 

As of June 30, 2022

 

As of May 9, 2022

Valuation Methodology

Significant Unobservable Input

Weighted Average (range, if applicable)

Weighted Average (range, if applicable)

Contingent Consideration

 

Probability weighted income approach

 

Discount rate

 

13.2%

 

11.7%

 

 

 

 

Revenue Discount rate

 

20.9%

 

20.8%